Aroundtown SA (ETR:AT1)

Aroundtown Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	871.5	256.3	-1,834	-527	748.1
Depreciation & Amortization	14.1	17.4	11.1	13.4	10
Other Amortization	3.6	2.8	6.8	7.7	5.9
Gain (Loss) on Sale of Assets	8.6	-1.8	42.7	-42.6	-65.6
Gain (Loss) on Sale of Investments	30.2	0.8	-14.8	168.6	115.4
Asset Writedown	-155.2	173.2	3,312	944.2	-744.1
Stock-Based Compensation	3.6	5.2	5.3	5.4	5.9
Income (Loss) on Equity Investments	-15.1	42.5	149.8	-5.9	-193.4
Change in Other Net Operating Assets	-50.9	-55.3	-58.5	-29.1	-61.3
Other Operating Activities	97.5	379.4	-847.9	253.3	804.9
Operating Cash Flow	807.9	820.5	772.1	788	625.8
Operating Cash Flow Growth	-1.54%	6.27%	-2.02%	25.92%	1.62%
Acquisition of Real Estate Assets	-713.7	-512.2	-411.8	-756.7	-815
Sale of Real Estate Assets	1,017	730	970.4	1,287	2,017
Net Sale / Acq. of Real Estate Assets	303.4	217.8	558.6	529.8	1,202
Investment in Marketable & Equity Securities	-117.9	-65.2	49.6	-121.3	-124.3
Investing Cash Flow	185.5	152.6	608.2	408.5	1,078
Long-Term Debt Issued	3,226	1,418	812.9	225	-
Long-Term Debt Repaid	-2,675	-1,214	-1,151	-854.4	-1,320
Net Debt Issued (Repaid)	550.8	203.7	-338.2	-629.4	-1,320
Issuance of Common Stock	-	-	-	-	235.2
Repurchase of Common Stock	-870.9	-485.8	-126.2	-372.7	-444.1
Common Dividends Paid	-	-	-	-169.3	-252
Other Financing Activities	-185.3	-213.8	-587.2	-592.1	-825.4
Foreign Exchange Rate Adjustments	3.9	11	-2	4.9	16.1
Miscellaneous Cash Flow Adjustments	-2.7	-1	9.1	-5.5	1,068
Net Cash Flow	489.2	487.2	335.8	-567.6	180.9
Cash Income Tax Paid	119.2	112.8	111.4	96.7	92.6
Levered Free Cash Flow	591.5	416.64	539.2	606.88	390.15
Unlevered Free Cash Flow	743.38	563.64	683.01	722.38	502.9
Change in Working Capital	-50.9	-55.3	-58.5	-29.1	-61.3

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.